[TPC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.73%
YoY- -578.07%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 67,110 60,447 53,343 46,634 42,463 42,627 44,540 31.39%
PBT 593 -1,831 -4,229 -13,215 -15,300 -12,901 -11,237 -
Tax 16 16 13 13 -3 -3 207 -81.82%
NP 609 -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -
-
NP to SH 609 -1,815 -4,216 -13,202 -15,303 -12,904 -11,030 -
-
Tax Rate -2.70% - - - - - - -
Total Cost 66,501 62,262 57,559 59,836 57,766 55,531 55,570 12.70%
-
Net Worth 21,542 20,908 19,687 21,875 19,983 22,375 24,802 -8.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,542 20,908 19,687 21,875 19,983 22,375 24,802 -8.95%
NOSH 82,857 80,416 78,750 87,500 79,932 79,912 80,008 2.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.91% -3.00% -7.90% -28.31% -36.04% -30.27% -24.76% -
ROE 2.83% -8.68% -21.41% -60.35% -76.58% -57.67% -44.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.99 75.17 67.74 53.30 53.12 53.34 55.67 28.36%
EPS 0.74 -2.26 -5.35 -15.09 -19.14 -16.15 -13.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.25 0.25 0.28 0.31 -11.05%
Adjusted Per Share Value based on latest NOSH - 87,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.77 19.61 17.31 15.13 13.78 13.83 14.45 31.38%
EPS 0.20 -0.59 -1.37 -4.28 -4.96 -4.19 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 0.0678 0.0639 0.071 0.0648 0.0726 0.0805 -8.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.34 0.305 0.29 0.29 0.34 0.29 0.31 -
P/RPS 0.42 0.41 0.43 0.54 0.64 0.54 0.56 -17.43%
P/EPS 46.26 -13.51 -5.42 -1.92 -1.78 -1.80 -2.25 -
EY 2.16 -7.40 -18.46 -52.03 -56.31 -55.68 -44.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.17 1.16 1.16 1.36 1.04 1.00 19.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.36 0.33 0.29 0.29 0.29 0.29 0.28 -
P/RPS 0.44 0.44 0.43 0.54 0.55 0.54 0.50 -8.16%
P/EPS 48.98 -14.62 -5.42 -1.92 -1.51 -1.80 -2.03 -
EY 2.04 -6.84 -18.46 -52.03 -66.02 -55.68 -49.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.27 1.16 1.16 1.16 1.04 0.90 32.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment